Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Retailing

Rating :
65/99

BSE: 532638 | NSE: SHOPERSTOP

504.80
1.00 (0.20%)
12-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  508.60
  •  508.60
  •  494.35
  •  503.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20450
  •  103.23
  •  689.25
  •  452.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,471.65
  • 74.39
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,590.96
  • 0.15%
  • 4.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.68%
  • 8.25%
  • 3.26%
  • FII
  • DII
  • Others
  • 0.06%
  • 12.33%
  • 12.42%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.69
  • 7.00
  • 4.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.01
  • 6.65
  • 0.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.70
  • -20.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 79.30
  • 94.81
  • 95.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.65
  • 4.51
  • 4.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.70
  • 18.89
  • 17.79

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
4,122.09
3,951.42
4,682.88
4,512.57
3,991.60
3,360.66
2,951.91
2,300.31
1,517.72
1,365.10
Net Sales Growth
-
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
28.33%
51.56%
11.18%
 
Cost Of Goods Sold
-
2,267.93
2,344.75
2,863.24
2,692.54
2,446.36
2,077.19
1,845.64
1,420.28
902.20
814.74
Gross Profit
-
1,854.16
1,606.67
1,819.64
1,820.03
1,545.24
1,283.47
1,106.27
880.02
615.52
550.37
GP Margin
-
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
38.26%
40.56%
40.32%
Total Expenditure
-
3,883.45
3,732.82
4,472.55
4,212.72
3,831.94
3,241.64
2,827.93
2,156.09
1,402.44
1,339.46
Power & Fuel Cost
-
94.44
96.13
121.01
111.77
101.87
88.36
69.77
47.75
34.94
35.43
% Of Sales
-
2.29%
2.43%
2.58%
2.48%
2.55%
2.63%
2.36%
2.08%
2.30%
2.60%
Employee Cost
-
315.66
287.27
333.03
315.66
291.78
235.93
199.09
139.91
87.13
93.82
% Of Sales
-
7.66%
7.27%
7.11%
7.00%
7.31%
7.02%
6.74%
6.08%
5.74%
6.87%
Manufacturing Exp.
-
96.61
95.78
117.27
107.00
98.07
85.28
69.34
52.52
30.32
27.34
% Of Sales
-
2.34%
2.42%
2.50%
2.37%
2.46%
2.54%
2.35%
2.28%
2.00%
2.00%
General & Admin Exp.
-
528.21
565.07
603.16
557.46
504.14
431.39
359.73
270.79
196.37
188.06
% Of Sales
-
12.81%
14.30%
12.88%
12.35%
12.63%
12.84%
12.19%
11.77%
12.94%
13.78%
Selling & Distn. Exp.
-
525.10
289.17
365.50
328.54
301.96
266.18
227.56
174.99
109.35
129.37
% Of Sales
-
12.74%
7.32%
7.81%
7.28%
7.56%
7.92%
7.71%
7.61%
7.20%
9.48%
Miscellaneous Exp.
-
55.50
54.65
69.34
99.76
87.75
57.30
56.78
49.85
42.13
129.37
% Of Sales
-
1.35%
1.38%
1.48%
2.21%
2.20%
1.71%
1.92%
2.17%
2.78%
3.71%
EBITDA
-
238.64
218.60
210.33
299.85
159.66
119.02
123.98
144.22
115.28
25.64
EBITDA Margin
-
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
6.27%
7.60%
1.88%
Other Income
-
16.53
31.27
25.97
13.27
6.18
6.89
7.57
5.11
9.27
6.64
Interest
-
64.84
86.20
116.12
109.98
91.74
77.54
62.90
45.35
34.33
37.57
Depreciation
-
114.90
118.70
129.66
125.31
98.06
79.07
60.93
46.89
38.07
76.81
PBT
-
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
57.09
52.16
-82.09
Tax
-
17.56
20.25
33.36
28.83
25.69
22.75
32.17
38.88
16.35
-0.10
Tax Rate
-
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
68.10%
31.35%
0.12%
PAT
-
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
43.20
35.88
-63.65
PAT before Minority Interest
-
273.86
11.89
-42.83
49.01
-50.33
-54.20
-24.45
18.21
35.80
-81.99
Minority Interest
-
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
24.99
0.08
18.34
PAT Margin
-
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
1.88%
2.36%
-4.66%
PAT Growth
-
-
-
-
-
-
-
-56.06%
20.40%
-
 
Unadjusted EPS
-
32.42
1.42
0.29
5.09
-1.00
-1.36
2.31
5.47
4.72
-18.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
904.44
479.23
515.10
528.41
490.48
500.91
516.05
500.90
281.19
219.74
Share Capital
43.98
41.75
41.73
41.68
41.61
41.49
41.28
41.08
34.91
34.87
Total Reserves
859.84
435.21
470.53
486.73
448.87
459.42
474.77
459.76
215.36
184.55
Non-Current Liabilities
24.84
366.66
454.47
372.20
332.59
184.02
95.43
32.79
224.62
265.84
Secured Loans
44.00
345.96
431.07
355.69
317.41
177.50
94.42
32.96
207.11
212.51
Unsecured Loans
0.00
25.00
27.00
6.20
4.60
0.00
0.00
0.00
22.06
53.41
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.00
0.00
Current Liabilities
838.56
1,201.06
1,059.81
1,054.73
952.53
844.64
790.93
623.49
286.49
290.40
Trade Payables
519.07
490.81
494.39
468.75
438.74
378.29
319.81
271.40
254.64
254.58
Other Current Liabilities
272.93
446.22
376.40
281.40
281.41
161.92
172.86
157.71
23.81
34.21
Short Term Borrowings
38.35
254.00
180.89
291.62
220.40
293.18
288.29
184.39
0.00
0.00
Short Term Provisions
8.22
10.03
8.14
12.96
11.98
11.26
9.98
9.99
8.04
1.61
Total Liabilities
1,767.84
2,052.16
2,028.16
1,981.46
1,777.08
1,534.14
1,406.36
1,159.42
770.59
754.34
Net Block
672.64
922.48
906.94
903.01
859.54
740.81
714.82
586.55
301.19
274.69
Gross Block
878.35
1,072.54
993.02
1,418.08
1,273.44
1,097.81
1,025.39
846.51
512.70
469.92
Accumulated Depreciation
205.71
150.06
86.08
515.07
413.90
356.99
310.57
259.96
211.51
195.23
Non Current Assets
1,169.57
1,335.05
1,296.94
1,252.61
1,168.15
1,021.50
967.81
804.61
368.91
328.76
Capital Work in Progress
18.15
20.00
33.33
27.57
36.71
31.88
32.05
42.93
27.81
23.66
Non Current Investment
262.43
19.86
38.96
0.02
0.02
0.02
0.02
0.01
39.91
30.41
Long Term Loans & Adv.
176.23
335.55
267.53
275.20
256.72
239.57
217.17
175.12
0.00
0.00
Other Non Current Assets
40.12
37.16
50.18
46.80
15.16
9.22
3.75
0.00
0.00
0.00
Current Assets
598.27
717.11
731.22
728.86
608.92
512.64
438.55
354.79
401.68
425.58
Current Investments
20.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
356.32
577.56
579.20
506.34
449.03
369.82
331.13
250.55
159.05
158.49
Sundry Debtors
47.72
56.83
51.87
101.45
48.00
32.17
26.31
21.41
12.23
16.62
Cash & Bank
6.04
7.61
10.36
19.93
27.86
26.78
15.02
18.24
9.22
21.85
Other Current Assets
168.17
14.49
22.28
42.93
84.04
83.87
66.09
64.60
221.17
228.61
Short Term Loans & Adv.
43.13
60.62
67.51
58.21
45.66
46.68
43.41
42.88
221.17
222.41
Net Current Assets
-240.29
-483.94
-328.59
-325.87
-343.61
-332.00
-352.38
-268.69
115.19
135.18
Total Assets
1,767.84
2,052.16
2,028.16
1,981.47
1,777.07
1,534.14
1,406.36
1,159.40
770.59
754.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
298.07
64.03
155.36
110.70
88.43
86.90
-5.27
137.87
78.18
81.87
PBT
232.03
-58.12
-9.47
77.84
-23.96
-30.79
7.75
57.09
52.16
-82.09
Adjustment
-73.24
196.50
214.22
205.88
166.18
135.21
100.70
74.70
57.83
104.23
Changes in Working Capital
174.90
-50.25
-6.94
-149.91
-39.98
-0.39
-81.19
36.98
-16.26
67.65
Cash after chg. in Working capital
333.69
88.14
197.82
133.81
102.24
104.03
27.26
168.76
93.73
89.79
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.62
-24.11
-42.46
-23.11
-24.82
-22.13
-32.52
-30.89
-15.55
-7.92
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
11.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-35.07
-110.74
-171.81
-161.72
-208.27
-121.61
-172.40
-213.67
-57.92
-97.07
Net Fixed Assets
-116.97
-84.93
238.17
-104.09
-129.90
-74.88
-134.66
-53.76
-58.66
-78.48
Net Investments
90.40
-2.61
1.09
-18.89
-56.65
-46.74
-47.02
-117.52
-22.22
-16.73
Others
-8.50
-23.20
-411.07
-38.74
-21.72
0.01
9.28
-42.39
22.96
-1.86
Cash from Financing Activity
-171.01
-9.85
10.50
45.46
118.19
47.18
171.96
59.56
-33.36
23.47
Net Cash Inflow / Outflow
91.99
-56.55
-5.95
-5.56
-1.65
12.47
-5.71
-16.25
-13.09
8.27
Opening Cash & Equivalents
-124.99
-68.43
13.20
21.01
22.66
10.19
15.90
7.25
20.34
12.07
Closing Cash & Equivalent
-33.00
-124.99
7.25
15.45
21.01
22.66
10.19
15.90
7.25
20.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
102.75
57.12
61.38
63.38
58.94
60.37
62.50
60.95
35.84
31.47
ROA
14.34%
0.58%
-2.14%
2.61%
-3.04%
-3.69%
-1.91%
1.89%
4.70%
-11.22%
ROE
39.67%
2.40%
-8.23%
9.62%
-10.15%
-10.66%
-4.81%
4.85%
15.25%
-32.68%
ROCE
29.76%
8.74%
8.13%
15.55%
6.29%
4.72%
8.23%
16.08%
17.37%
-9.12%
Fixed Asset Turnover
4.23
3.83
3.88
3.35
3.37
3.17
3.15
3.38
3.09
3.21
Receivable days
4.63
5.02
5.98
6.04
3.67
3.18
2.95
2.67
3.47
3.40
Inventory Days
41.35
53.43
42.31
38.64
37.44
38.07
35.96
32.50
38.18
45.55
Payable days
54.37
56.19
43.80
44.28
43.61
44.36
42.24
48.61
76.65
71.45
Cash Conversion Cycle
-8.39
2.26
4.48
0.41
-2.50
-3.12
-3.33
-13.45
-35.00
-22.50
Total Debt/Equity
0.14
1.86
1.62
1.42
1.31
0.99
0.85
0.53
0.92
1.21
Interest Cover
5.49
1.37
0.92
1.71
0.73
0.59
1.12
2.26
2.52
-1.19

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.